[SUNCRN] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 74.29%
YoY- 355.37%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 29,786 121,592 90,101 55,483 27,173 93,687 67,494 -42.06%
PBT -642 9,271 5,304 2,932 1,780 5,633 1,716 -
Tax 168 -145 -108 -4 -100 -55 503 -51.89%
NP -474 9,126 5,196 2,928 1,680 5,578 2,219 -
-
NP to SH -474 9,126 5,196 2,928 1,680 5,578 2,219 -
-
Tax Rate - 1.56% 2.04% 0.14% 5.62% 0.98% -29.31% -
Total Cost 30,260 112,466 84,905 52,555 25,493 88,109 65,275 -40.12%
-
Net Worth 87,853 88,065 83,938 81,902 82,770 81,089 76,559 9.61%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,048 - - - 1,228 122 -
Div Payout % - 22.44% - - - 22.03% 5.54% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 87,853 88,065 83,938 81,902 82,770 81,089 76,559 9.61%
NOSH 40,862 40,960 40,945 40,951 40,975 40,954 40,940 -0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.59% 7.51% 5.77% 5.28% 6.18% 5.95% 3.29% -
ROE -0.54% 10.36% 6.19% 3.58% 2.03% 6.88% 2.90% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 72.89 296.85 220.05 135.49 66.32 228.76 164.86 -41.99%
EPS -1.16 22.28 12.69 7.15 4.10 13.62 5.42 -
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.30 -
NAPS 2.15 2.15 2.05 2.00 2.02 1.98 1.87 9.75%
Adjusted Per Share Value based on latest NOSH - 40,918
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 77.54 316.55 234.57 144.44 70.74 243.90 175.71 -42.06%
EPS -1.23 23.76 13.53 7.62 4.37 14.52 5.78 -
DPS 0.00 5.33 0.00 0.00 0.00 3.20 0.32 -
NAPS 2.2871 2.2927 2.1852 2.1322 2.1548 2.1111 1.9931 9.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.17 0.83 0.85 0.88 1.01 0.96 1.00 -
P/RPS 1.61 0.28 0.39 0.65 1.52 0.42 0.61 91.09%
P/EPS -100.86 3.73 6.70 12.31 24.63 7.05 18.45 -
EY -0.99 26.84 14.93 8.13 4.06 14.19 5.42 -
DY 0.00 6.02 0.00 0.00 0.00 3.13 0.30 -
P/NAPS 0.54 0.39 0.41 0.44 0.50 0.48 0.53 1.25%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/05/06 17/02/06 15/11/05 18/08/05 16/05/05 21/02/05 02/11/04 -
Price 1.15 0.92 0.80 0.90 0.91 0.88 0.94 -
P/RPS 1.58 0.31 0.36 0.66 1.37 0.38 0.57 97.45%
P/EPS -99.14 4.13 6.30 12.59 22.20 6.46 17.34 -
EY -1.01 24.22 15.86 7.94 4.51 15.48 5.77 -
DY 0.00 5.43 0.00 0.00 0.00 3.41 0.32 -
P/NAPS 0.53 0.43 0.39 0.45 0.45 0.44 0.50 3.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment